$281,000
NAL Estimated Property Value10632 Traymore Drive, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size3,480 sqft
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APN44715B-40-18
Lot Number18
SubdivisionVillages Of Crawford Farms, Th
Land UseResidential
Legal DescriptionVILLAGES OF CRAWFORD FARMS, TH BLOCK 40 LOT 18
Census Tract113934
Assessed Land Value$50,000
Assessed Improvement Value$231,000
Assessment Year2025
About this property
Wonderful Townhouse in Crawford Farms! Home features 2 bedrooms, 2.5 bathrooms, large family room, upstairs loft area. The kitchen is open to dining and living area, Stainless Steel appliances, fresh paint throughout; Relax on the front covered porch. Centrally located to shopping, schools and highways. Amazing amenities that include community pools, playground, fishing pond, basket ball courts, tennis courts, walking trails and children outdoor gym. Don't miss out on this one!
Investor Tools
$281,000
Estimated Property Value
$180,514Estimated Mortgage Balance
$100,486Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,686 /month
Positive
Cash Flow Estimate:
$562 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,618
$281,000
2025
$50,000
$231,000
$281,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,618
$281,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$198,050
No
First
Sep 7, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,514
$100,486
35%
64%
$1,188/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,608/mo
+$1,272/mo
12.3%
